Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.1% first-year return on $78,417 initial cash invested.
18.1%
Cash On Cash
11.65%
Cap Rate
1.95
DSCR
$4,516
Rent
$1,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,516 income − $3,333 expenses = $1,183 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,417
Downpayment
20%
$57,540
Closing costs
1%
$2,877
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,516
Total Expenses
$3,333
Mortgage P&I
32%
$1,430
Property Taxes
5%
$236
Home Insurance
2%
$103
HOA
1%
$28
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$135
Maintenance
4%
$181
Other
11%
$497